Item 7. Management’s Discussion and Analysis
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Operational Overview. We are a leading provider of accredited
calibration, repair, inspection and laboratory instrument services and a value-added distributor of professional grade handheld test,
measurement and control instrumentation.
We operate our business through two reportable business segments, Service
and Distribution, which offer a comprehensive range of services and products to the same customer base.
Our strength in our Service segment is based upon our wide range of disciplines,
our investment in quality systems and our ability to provide accredited calibrations to customers in highly-regulated targeted market
segments. Our services range from the calibration and repair of a single unit to managing a customer’s entire calibration program.
We believe our Service segment offers an opportunity for long-term growth and the potential for continuing revenue from established customers
with regular calibration cycles and recurring laboratory instrument service requirements.
Our Service segment has shown consistent revenue growth over the past several
years, ending fiscal year 2021 with its 48th consecutive quarter of year-over-year growth. This segment has benefited from both organic
growth as well as acquisitions over those 48 quarters. The business acquisitions that we made have been heavily focused on expanding our
service capabilities, increasing our geographic reach and leveraging our Calibration Service Centers and other infrastructure to create
operational synergies.
Our total Service revenue growth was 8.9% for fiscal year 2021 compared
to fiscal year 2020, despite the COVID-19 pandemic. The Service segment gross margin increased by 500 basis points. Service gross profit
and gross margin were positively impacted by ongoing productivity improvements, operating leverage from organic growth, strategic pricing
and accretive margins from the pipettes.com and Bio Tek acquisitions.
In our Distribution segment, we sell and offer for rent, professional grade
handheld test and measurement instruments. Because we specialize in professional grade handheld test and measurement instruments, as opposed
to
21
Table of Contents
a wide array of industrial products, our sales and customer service personnel
can provide value-added technical assistance to our customers to aid them in determining what product best meets their particular application
requirements. We have expertise in the procurement and sale of used equipment, furthering our ability to add value for our customers.
We also have a higher-end electronic test and measurement equipment rental business that augments our organically grown test and measurement
equipment rental business. Through our website and sales teams, customers can place orders for test and measurement instruments and can
elect to have their purchased instruments calibrated and certified by our Calibration Service Centers before shipment as well as on regular
post-purchase intervals. Pre-shipment calibration and certification allows our customers to place newly purchased instruments into service
immediately upon receipt.
Sales in our Distribution segment are generally not consumable items but
are instruments purchased as replacements, upgrades or for expansion of manufacturing or research and development facilities. As such,
this segment can be heavily impacted by changes in the economic environment. As customers increase or decrease capital and discretionary
spending, our Distribution sales will typically be directly impacted. In fiscal year 2021, Distribution sales decreased by 10.0%. These
sales results were impacted by the COVID-19 pandemic, with reduced demand from oil and gas related businesses and most other industrial
manufacturing sectors. In fiscal year 2020, Distribution sales increased by 4.2%. These results were driven by increased demand and revenue
in all channels, especially in the alternative energy sector, used equipment and rental revenue. Overall, the Distribution segment gross
margin in fiscal year 2021 decreased by 230 basis points. The decrease in segment gross margin was primarily due to reduced cooperative
advertising and rebate programs as certain vendors reduced these programs to lower their costs in response to the COVID-19 pandemic.
Initiatives implemented within this segment include adding new in-demand
vendors and product lines, expanding the number of SKUs that we offer with and without pre-shipment calibration and offering equipment
rental and used equipment options. Management believes this diversification strategy will mitigate the impact that any particular industry
or sector will have on the overall performance of this segment as well as help to further differentiate us from our competitors going
forward.
Financial Overview. In evaluating
our results for fiscal year 2021, investors should consider that we operate on a 52/53-week fiscal year, ending the last Saturday
in March. In a 52-week fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year, the last quarter is a 14-week
period. Fiscal years 2021 and 2020 both consisted of 52 weeks.
Management's discussion and analysis of financial condition and results
of operations for the fiscal year ended March 27, 2021 omits a comparative discussion regarding the fiscal year ended March 30, 2019.
Such information is located in Item
7 – Management's Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for
the fiscal year ended March 28, 2020 .
Total revenue for fiscal year 2021 was $173.3 million. This represented
an increase of $0.2 million or 0.1% versus total revenue of $173.1 million for fiscal year 2020. Total revenue was relatively flat year-over-year
due to the combination of increases in Service revenue offset by decreases in Distribution sales.
Service revenue was $101.3 million in fiscal year 2021, an increase of
$8.3 million or 8.9%. Service revenue now accounts for 58.4% of our total revenue. Of our Service revenue in fiscal year 2021, 83.6% was
generated by our Calibration Service Centers while 14.9% was generated through subcontracted third-party vendors, compared with 83.5%
and 14.9%, respectively, in fiscal year 2020. The remainder of our Service revenue in each period was derived from freight charges.
Distribution sales decreased 10.0% to $72.1 million in fiscal year 2021.
Distribution sales accounted for 41.6% of our total revenue. Sales to domestic customers comprised 92.8% of total Distribution sales in
fiscal year 2021, while 6.1% were to Canadian customers and 1.1% were to customers in other international markets.
Total gross profit was $46.1 million in fiscal year 2021 compared to $42.5
million in fiscal year 2020, an increase of $3.6 million or 8.6%. Total gross margin was 26.6%, which is a 210 basis point increase versus
fiscal year 2020. Service gross margin was 30.3% in fiscal year 2021 compared with 25.3% in fiscal year 2020. Distribution gross margin
was 21.4% in fiscal year 2021 compared with 23.7% in fiscal year 2020.
Operating expenses were $35.0 million, or 20.2% of total revenue, in fiscal
year 2021 compared with $31.6 million, or 18.3% of total revenue, in fiscal year 2020. Operating income was $11.1 million, or 6.4% of
total revenue, in fiscal year 2021 compared with $10.9 million, or 6.3% of total revenue, in fiscal year 2020.
22
Table of Contents
Net income for fiscal year 2021 was $7.8 million compared with $8.1 million
in fiscal year 2020, a $0.3 million decrease. Diluted earnings per share for fiscal year 2021 was $1.03 compared with $1.08 for fiscal
year 2020, a $0.05 per diluted share decline.
COVID-19 Impact. The COVID-19 pandemic had a negative impact
on our fiscal year 2021 operations and financial results, and even with the vaccine roll-outs and mask mandates being lifted, the full
financial impact of the pandemic going forward cannot be reasonably estimated at this time due to uncertainty as to its severity and duration,
especially as new variants continue to appear. We have taken steps to help mitigate the current impact, as well as the continued uncertainty
regarding the ultimate impact of the COVID-19 pandemic on our business, results of operations, financial position and cash flows.
·
Currently, our network of labs, distribution center and support facilities
remain fully operational. We do not anticipate disruptions to the Distribution supply chain in the short-term and are working with partners
to minimize any potential delays.
·
We have established a cross-functional COVID-19 task force, which meets
regularly, to standardize continuity plans and daily practices across the 42 Calibration Service Centers, client-based labs and our distribution/rental
operations for responding to the rapidly changing issues around this global pandemic. Actions instituted include:
·
Adhering to guidelines and recommendations of the Centers for Disease Control and Prevention and
World Health Organization to reduce the spread of COVID-19;
·
Established a pandemic protocol across the organization to ensure continuous service to customers
and mitigate risk;
·
Suspended all work-related travel except for direct onsite service to customers. When performing
necessary onsite service for customers, we are following recommended protocols including self-assessments and travel disclosures and asking
the same from our customers;
·
Required personnel whose roles allow to work remotely from home in order to adhere to the social
distancing recommendations issued by global health officials;
·
Aligned variable costs with demand, a freeze on wage increases, and
tightly controlling discretionary spending;
·
Reduced the CEO’s salary and Board of Director cash retainer fees by 20% and reduced other
executive team members salaries by 10% during the first and second quarters of fiscal 2021;
·
Leveraging government work programs, tax deferrals and extensions; and
·
Amended our revolving credit facility to provide for, among other things, $10.0 million in additional
borrowing capacity and financial covenant modifications.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Use of Estimates. The preparation of our Consolidated Financial
Statements in accordance with accounting principles generally accepted in the United States (“GAAP”) requires that we make
estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates
and assumptions are used for, but not limited to, allowance for doubtful accounts and returns, inventory reserves, estimated levels of
achievement for performance-based restricted stock units, fair value of stock options, depreciable lives of fixed assets, estimated lives
of major catalogs and intangible assets, and the valuation of assets acquired and liabilities assumed in business acquisitions. Future
events and their effects cannot be predicted with certainty; accordingly, our accounting estimates require the exercise of judgment. The
accounting estimates used in the preparation of our Consolidated Financial Statements will change as new events occur, as more experience
is acquired, as additional information is obtained, and as our operating environment changes. Our estimates are evaluated on an ongoing
basis and are drawn from historical experience and other assumptions that we believe to be reasonable under the circumstances. Actual
results could differ from those estimates. Such changes and refinements in estimation methodologies are reflected in reported results
of operations in the period in which the changes are made and, if material, their effects are disclosed in the Notes to our Consolidated
Financial Statements.
The following items in our Consolidated Financial Statements require significant
estimation or judgment:
Accounts Receivable. Accounts receivable represent amounts
due from customers in the ordinary course of business. These amounts are recorded net of the allowance for doubtful accounts and returns
in the Consolidated
23
Table of Contents
Balance Sheets. The allowance for doubtful accounts is based upon the expected
collectability of accounts receivable. We apply a specific formula to our accounts receivable aging, which may be adjusted on a specific
account basis where the formula may not appropriately reserve for loss exposure. After all attempts to collect a receivable have failed,
the receivable is written-off against the allowance for doubtful accounts. The returns reserve is calculated based upon the historical
rate of returns applied to revenues over a specific timeframe. The returns reserve will increase or decrease as a result of changes in
the level of revenues and/or the historical rate of returns. Management believes that the allowances are appropriate to cover anticipated
losses under current conditions. However, unexpected changes or deterioration in economic conditions could materially change these expectations.
Inventory. Inventory consists of products purchased for resale
and is valued at the lower of cost or net realizable value. Costs are determined using the average cost method of inventory valuation.
Inventory is reduced by a reserve for items not saleable at or above cost by applying a specific loss factor, based on historical experience
and current demand, to specific categories of our inventory. Inventory is at risk of obsolescence if economic conditions change. Relevant
economic conditions include changing consumer demand, customer preferences or increasing competition. We believe these risks are largely
mitigated because our inventory typically turns several times per year. We evaluate the adequacy of the reserve on a quarterly basis.
Business Acquisitions. We apply the acquisition method of
accounting for business acquisitions. Under the acquisition method, identifiable assets acquired and liabilities assumed are measured
at their acquisition-date fair value. We use a valuation hierarchy to determine the fair values used. Historically, we have relied, in
part, upon the use of reports from third-party valuation specialists to assist in the estimation of fair values. Purchase price allocations
are subject to revision within the measurement period, not to exceed one year from the date of acquisition. Administration costs to acquire
a business may include, but are not limited to, fees for accounting, legal and valuation services and are recorded as incurred in our
Consolidated Statement of Income.
Goodwill and Intangible Assets. Goodwill represents the excess
of the purchase price over the values assigned to the underlying net assets of an acquired business and is not amortized. As of March
27, 2021, we had $43.3 million of recorded goodwill.
Intangible assets, namely customer base and covenants not to compete, represent
an allocation of purchase price to identifiable intangible assets of an acquired business. These intangible assets are amortized over
their estimated useful lives and are reviewed for impairment if and when indicators are present. We estimate the fair value of our reporting
units using the fair market value measurement requirement.
We test goodwill for impairment on an annual basis during the fourth quarter
of each fiscal year or immediately if conditions indicate that such impairment could exist. We have the option to perform a qualitative
assessment to determine if it is more likely than not that the fair value of a segment has declined below its carrying value. This assessment
considers various financial, macroeconomic, industry and segment specific qualitative factors.
Intangible assets are evaluated for impairment when events or changes in
business circumstances indicate that the carrying amount of the assets may not be fully recoverable. Based on the results of our reviews,
we have determined that no impairment was indicated as of each of the fiscal years ended March 27, 2021 and March 28, 2020.
Income Taxes. We record deferred income taxes for the effects
of timing differences between financial and tax reporting. These differences relate primarily to accrued expenses, bad debt reserves,
inventory reserves, operating leases, goodwill and intangible assets, depreciation and amortization and stock based compensation. We base
our deferred income taxes, accrued income taxes and provision for income taxes upon income, statutory tax rates, the legal structure of
our Company, interpretation of tax laws and tax planning opportunities available to us in the various jurisdictions in which we operate.
We file income tax returns in the U.S. federal jurisdiction, various states and Canada. We are regularly audited by federal, state and
foreign tax authorities, but a number of years may elapse before an uncertain tax position, for which we have unrecognized tax benefits,
is audited and finally resolved. From time to time, these audits result in assessments of additional tax. If a loss is determined to be
probable as a result of an audit, an accrual is established.
We apply a more-likely-than-not threshold to the recognition and derecognition
of uncertain tax positions. Accordingly, we recognize the amount of tax benefit that has a greater than 50% likelihood of being ultimately
realized upon settlement. Future changes in judgments and estimates related to the expected ultimate resolution of uncertain tax positions
will affect income in the quarter of such change. While it is often difficult to predict the final
24
Table of Contents
outcome or the timing of resolution of any particular uncertain tax position,
we believe that our unrecognized tax benefits reflect the most likely outcome.
Stock-Based Compensation. We measure the cost of services
received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair market value
of the award as of the grant date. We record compensation cost related to unvested equity awards by recognizing, on a straight-line basis,
the unamortized grant date fair value over the remaining service period of each award. In accordance with Accounting Standards Updates
(“ASU”) 2016-09, excess tax benefits for share-based award activity are reflected in the Consolidated Statement of Income
as a component of the provision for income taxes. Excess tax benefits are realized benefits from tax deductions for exercised awards in
excess of the deferred tax asset attributable to stock-based compensation costs for such awards. We did not capitalize any stock-based
compensation costs as part of an asset. We estimate forfeiture rates based on our historical experience.
We grant timed-based and performance-based restricted stock units
as a component of executive and key employee compensation. These restricted stock units are either time vested or vest following the third
fiscal year from the date of grant and some of these grants are subject to cumulative diluted earnings per share growth targets over the
eligible period. Compensation cost ultimately recognized for these restricted stock units will equal the grant-date fair market value
of the unit that coincides with the actual outcome of the performance conditions. On an interim basis, we record compensation cost based
on the expected level of achievement of the performance conditions.
Stock options vest either immediately or over a period of up
to five years using a straight-line basis, and expire either five years or ten years from the date of grant. The expense relating to options
is recognized on a straight-line basis over the requisite service period for the entire award.
See Note 6 to our Consolidated Financial Statements for further
disclosure regarding our stock-based compensation.
Post-retirement Health Care Plans. The Company
has a defined benefit post-retirement health care plan which provides long-term care insurance benefits, medical and dental insurance
benefits, and medical premium reimbursement benefits to eligible retired corporate officers and their eligible spouses.
For accounting purposes, the defined benefit post-retirement health care
plan requires assumptions to estimate the projected and accumulated benefit obligations, including the following variables: discount rate;
certain employee-related factors, such as retirement age and mortality; and health care cost trend rates. These and other assumptions
affect the annual expense and obligations recognized for the underlying plans. Our assumptions reflect our historical experiences and
management's best judgment regarding future expectations.
Increasing the assumed health care cost trend rate by one percentage point
would increase the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.2 million.
A one percentage point decrease in the healthcare cost trend would decrease the accumulated post-retirement benefit obligation and the
annual net periodic post-retirement benefit cost by $0.2 million.
Recently Issued Accounting Pronouncements .
In the normal course of business, management evaluates all new accounting pronouncements issued by the Financial Accounting Standards
Board (“FASB”) to determine the potential impact they may have on our consolidated financial statements. For a
discussion of the newly issued accounting pronouncements see “Recently Issued Accounting Pronouncements” under Note 1 to the
Consolidated Financial Statements included in Item 8 of Part II of this report.
25
Table of Contents
RESULTS OF OPERATIONS
The following table sets forth, for fiscal years 2021 and 2020, the components
of our Consolidated Statements of Income.
FY
2021
FY
2020
As a Percentage
of Total Revenue:
Service Revenue
58.4%
53.7%
Distribution Sales
41.6%
46.3%
Total Revenue
100.0%
100.0%
Gross Profit
Percentage:
Service Gross
Profit
30.3%
25.3%
Distribution Gross
Profit
21.4%
23.7%
Total Gross Profit
26.6%
24.5%
Selling, Marketing
and Warehouse Expenses
10.2%
10.4%
General and Administrative
Expenses
10.0%
7.9%
Total Operating
Expenses
20.2%
18.3%
Operating Income
6.4%
6.3%
Interest and Other
Expenses, net
0.6%
0.7%
Income Before
Provision for Income Taxes
5.8%
5.6%
Provision for
Income Taxes
1.3%
0.9%
Net Income
4.5%
4.7%
FISCAL YEAR ENDED MARCH 27, 2021 COMPARED TO FISCAL YEAR ENDED MARCH
28, 2020 (dollars in thousands):
Revenue:
For
the Fiscal Years Ended
March
27,
March
28,
Change
2021
2020
$
%
Revenue:
Service
$
101,274
$
93,003
$
8,271
8.9%
Distribution
72,061
80,096
(8,035)
(10.0%)
Total
$
173,335
$
173,099
$
236
0.1%
Total revenue was $173.3 million in fiscal year 2021 compared to $173.1
million in fiscal year 2020, an increase of $0.2 million or 0.1%.
Service revenue, which accounted for 58.4% and 53.7% of our total revenue
in fiscal years 2021 and 2020, respectively, increased $8.3 million, or 8.9% from fiscal year 2020 to fiscal year 2021. This year-over-year
growth includes a combination of organic and acquisition-related revenue growth. This year-over-year increase reflected new life science
business and, combined with $5.2 million of incremental revenue from pipettes.com and BioTek, more than offset reduced demand from other
markets caused primarily by the COVID-19 pandemic. Excluding acquired revenue of $5.2 million, the Service segment organic revenue increased
by 3.3%.
Our fiscal years 2021 and 2020 Service revenue growth in relation to prior
fiscal year quarter comparisons, was as follows:
FY
2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
Service Revenue
Growth
15.8%
12.2%
4.5%
2.5%
2.9%
7.8%
18.1%
15.9%
Within any year, while we add new customers, we also have customers from
the prior year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic
calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment
orders can vary on a quarter-to-quarter basis, we believe a trailing twelve-month trend provides a better indication of the progress of
this segment. The growth in fiscal year 2021 and fiscal year 2020 reflected both organic growth and acquisitions. The growth in Service
segment revenue during the third and fourth quarters of fiscal year 2021 includes revenue from Bio Tek and pipettes.com. The growth in
Service segment revenue during
26
Table of Contents
the first and second quarters of fiscal year 2021 and the fourth quarter
of fiscal year 2020 includes revenue from the pipettes.com acquisition.
The following table presents the trailing twelve-month Service segment
revenue for each quarter in fiscal years 2021 and 2020 as well as the trailing twelve-month revenue growth as a comparison to that of
the prior fiscal year period:
FY 2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
Trailing Twelve-Month:
Service Revenue
$101,274
$97,225
$94,624
$93,572
$93,003
$92,309
$90,714
$87,114
Service Revenue Growth
8.9%
5.4%
4.3%
7.4%
10.7%
13.0%
13.5%
11.3%
Our strategy has been to focus our investments in the core
electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract
approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually
evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need
for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing.
The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for each
quarter during fiscal years 2021 and 2020:
FY
2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
In-House
83.6%
83.1%
83.7%
82.9%
84.9%
82.9%
82.9%
83.3%
Outsourced
14.9%
15.3%
14.7%
15.6%
13.5%
15.6%
15.6%
15.1%
Freight Billed to Customers
1.5%
1.6%
1.6%
1.5%
1.6%
1.5%
1.5%
1.6%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
Our Distribution sales accounted for 41.6% and 46.3% of our total revenue
in fiscal years 2021 and 2020, respectively. Distribution sales decreased $8.0 million, or 10.0% in fiscal year 2021 compared to fiscal
year 2020. Fiscal year 2021 results were impacted by the COVID-19 pandemic, with reduced demand from oil and gas related businesses and
most other industrial manufacturing sectors. However, rental revenue increased by 1.6% to $5.1 million in fiscal year 2021 compared to
fiscal year 2020. The change in fiscal year 2021 versus fiscal year 2020 and the increase in fiscal year 2020 versus fiscal year 2019
reflected both organic and acquisition revenue. Our fiscal years 2021 and 2020 Distribution sales (decline) growth in relation to prior
fiscal year quarter comparisons were as follows:
FY
2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
Distribution Sales
(Decline) Growth
(4.6%)
(8.6%)
(6.6%)
(20.3%)
2.9%
3.5%
(3.8%)
15.4%
Distribution sales orders include orders for instruments that we routinely
stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Pending product shipments
are primarily backorders, but also include products that are requested to be calibrated in our service centers prior to shipment, orders
required by the customer to be shipped complete or at a future date, and other orders awaiting final credit or management review prior
to shipment. Our total pending product shipments increased $2.0 million, or 45.2%, at the end of fiscal year 2021 compared to the end
of fiscal year 2020. Backorders at the end of fiscal year 2021 were $4.9 million, compared to $2.9 million at the end of fiscal year 2020.
The year-over-year increase in pending product shipments and backorders was a result of the COVID-19 pandemic and its disruption to the
supply of products. The following table presents the percentage of total pending product shipments that were backorders at the end of
each quarter in fiscal years 2021 and 2020 and our historical trend of total pending product shipments:
27
Table of Contents
FY
2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
Total Pending
Product Shipments
$6,287
$5,533
$4,251
$3,890
$4,330
$3,743
$4,025
$4,115
% of Pending
Product Shipments that were Backorders
77.6%
79.3%
76.6%
75.8%
66.5%
77.6%
71.7%
77.2%
Gross Profit:
For
the Fiscal Years Ended
March
27,
March
28,
Change
2021
2020
$
%
Gross Profit:
Service
$
30,695
$
23,486
$
7,209
30.7%
Distribution
15,423
18,992
(3,569)
(18.8%)
Total
$
46,118
$
42,478
$
3,640
8.6%
Total gross profit in fiscal year 2021 was $46.1 million compared to $42.5
million in fiscal year 2020, an increase of $3.6 million or 8.6%. As a percentage of total revenue, total gross margin was 26.6% in fiscal
year 2021 compared to 24.5% in fiscal year 2020.
Service gross profit increased $7.2 million, or 30.7%, from fiscal year
2020 to fiscal year 2021. Our annual and quarterly Service segment gross margins are a function of several factors. Our organic Service
revenue growth provides some incremental gross margin growth by leveraging certain fixed costs of this segment. The mix of services provided
to customers may also affect gross margins in any given period. Annual Service gross margin increased by 500 basis points from fiscal
year 2020 to fiscal year 2021. This increase in service gross margin in fiscal year 2021 was primarily due to ongoing productivity improvements,
operating leverage from organic growth, strategic pricing and accretive margins from the pipettes.com and Bio Tek acquisitions.
The following table presents the quarterly historical trend of our Service
gross margin as a percent of Service revenue:
FY
2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
Service Gross
Margin
33.9%
27.9%
32.2%
26.4%
28.9%
22.0%
25.6%
24.0%
Our Distribution gross margin includes net sales less the direct cost of
inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in our rental equipment
pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed to customers, freight
expenses and direct shipping costs. During fiscal year 2021, we saw a number of our vendors significantly reduce the rebates offered to
us as they implemented cost cutting measures in response to the COVID-19 pandemic. We recorded vendor rebates of $0.7 million and $1.6
million in fiscal years 2021 and 2020, respectively, as a reduction of cost of Distribution sales. In general, our Distribution gross
margin can vary based upon the mix of products sold, price discounting, the timing of periodic vendor rebates offered and cooperative
advertising programs from suppliers.
The following table reflects the quarterly historical trend of our Distribution
gross margin as a percent of Distribution sales:
FY
2021
FY
2020
Q4
Q3
Q2
Q1
Q4
Q3
Q2
Q1
Distribution Gross
Margin
21.0%
22.5%
21.1%
21.0%
23.2%
24.0%
24.3%
23.4%
Annual Distribution segment gross margin decreased 230 basis points in
fiscal year 2021 compared to fiscal year 2020. The decrease in segment gross margin was primarily due to reduced cooperative advertising
and rebate programs as certain vendors reduced these programs to lower their costs in response to the COVID-19 pandemic.
28
Table of Contents
Operating Expenses:
For
the Fiscal Years Ended
March
27,
March
28,
Change
2021
2020
$
%
Operating Expenses:
Selling, Marketing
and Warehouse
$
17,743
$
17,985
$
(242)
(1.3%)
General and Administrative
17,302
13,643
3,659
26.8%
Total
$
35,045
$
31,628
$
3,417
10.8%
Total operating expenses were $35.0 million in fiscal year 2021 compared
to $31.6 million in fiscal year 2020. This represented an increase of $3.4 million, or 10.8%, compared to fiscal year 2020. As a percentage
of total revenue, operating expenses increased 190 basis points from 18.3% in fiscal year 2020 to 20.2% in fiscal year 2021. Selling,
marketing and warehouse expenses decreases were due to reduced commissions and incentives as a result of the COVID-19 pandemic. The year-over-year
increase in General and Administrative expenses includes incremental expenses related to the acquisition of pipettes.com and BioTek and
increased expenses related to our continued investment in technology and operational infrastructure.
Provision for Income Taxes:
For
the Fiscal Years Ended
March
27,
March 28,
Change
2021
2020
$
%
Provision for
Income Taxes
$
2,191
$
1,663
$
528
31.7%
Our effective tax rates for fiscal years
2021 and 2020 were 21.9% and 17.1%, respectively. The increase in tax rate is due to the lower discrete tax benefits from share-based
compensation activity. Our provision for income taxes is affected by discrete items that may occur in any given period but are not consistent
from year to year. The discrete benefits related to share-based compensation activity in fiscal years 2021 and 2020 were $0.3 million
and $0.9 million, respectively. We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed necessary, our effective
tax rate given changes in facts and circumstances expected in the future.
We expect to receive certain federal, state and Canadian tax credits in
future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal year 2022. As such,
we expect our effective tax rate in fiscal year 2022 to be between 20.0% and 22.0%.
Net Income:
For
the Fiscal Years Ended
March 27,
March 28,
Change
2021
2020
$
%
Net Income
$
7,791
$
8,067
$
(276)
(3.4%)
Net income for fiscal year 2021 decreased by $0.3 million or 3.4% compared
to fiscal year 2020. As a percentage of revenue, net income was 4.5% in fiscal year 2021, down from 4.7% in fiscal year 2020. This year-over-year
change reflects higher operating income discussed above offset by a higher effective tax rate.
Adjusted EBITDA:
In addition to reporting net income, a GAAP measure, we present Adjusted
EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, non-cash loss on sale
of building, and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure
of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations
from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and
amortization), taxes,
29
Table of Contents
stock-based compensation expense and other items, which is not always commensurate
with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating
our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and
other parties to evaluate our credit worthiness.
Adjusted EBITDA is not a measure of financial performance under GAAP and
is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure
of net income and, therefore, should not be used in isolation of, rather in conjunction with, the GAAP measure. Adjusted EBITDA, as presented,
may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
For
the Fiscal Years Ended
March 27,
March 28,
2021
2020
Net Income $
7,791
$
8,067
+ Interest Expense
850
934
+ Other Expense
241
186
+ Tax Provision
2,191
1,663
Operating Income
11,073
10,850
+ Depreciation & Amortization
7,580
6,658
+ Restructuring Expense
650
-
+ Other (Expense) Income
(241)
15
+ Noncash Stock Compensation
1,513
884
Adjusted EBITDA
$
20,575
$
18,407
During fiscal year 2021, Adjusted EBITDA was $20.6 million, an increase
of $2.2 million or 11.8% compared to fiscal year 2020. As a percentage of revenue, Adjusted EBITDA was 11.9% during fiscal year 2021 versus
10.6% during fiscal year 2020, a 110 basis point increase. The increase in Adjusted EBITDA during fiscal year 2021 is primarily driven
by the increase in operating income, depreciation and amortization expense and noncash stock compensation expense.
LIQUIDITY AND CAPITAL RESOURCES
We expect that foreseeable liquidity and capital resource requirements
will be met through anticipated cash flows from operations and borrowings from our Revolving Credit Facility (as defined below).
On May 18, 2020, we entered into an amendment (“Amendment Two”)
to our Amended and Restated Credit Agreement with Manufacturers and Traders Trust Company, as previously amended pursuant to an amendment
dated as of December 10, 2018 (together, the “Credit Agreement”). Amendment Two extended the term of our $30.0 million revolving
credit facility (the “Revolving Credit Facility”) to October 20, 2022 and increased the revolving credit commitment to $40.0
million.
Amendment Two modified the definition of applicable rate used to determine
interest charges on outstanding and unused borrowings under the Revolving Credit Facility and it amended the definition of permitted acquisitions
to amend borrowings available under the Revolving Credit Facility for acquisitions. In addition, Amendment Two amended the definition
of restricted payments to exclude amounts up to $2.5 million during each fiscal year used to pay certain employee tax obligations related
to stock-based payment and stock option activity, and modified certain restrictions to our ability to repurchase our shares and pay dividends.
Amendment Two modified the leverage ratio and fixed charge coverage ratio covenants with which we are required to comply. Amendment Two
also established a LIBOR floor of 1% and included a mechanism for adoption of a different benchmark rate when LIBOR is discontinued. During
the third quarter of fiscal year 2021, Manufacturers and Traders Trust Company eliminated the prior requirement included in Amendment
Two that limited capital expenditures to $5.5 million for the fiscal year ending March 27, 2021. During the fourth quarter of fiscal year
2021, Manufacturers and Traders Trust Company eliminated the prior requirement included in Amendment Two that limited restricted
30
Table of Contents
payments up to $2.5 million to pay certain tax obligations associated with
share-based payment and stock option activity for the fiscal year ending March 27, 2021.
On December 10, 2018, we entered into an Amended and Restated Credit Agreement
Amendment 1 (the “2018 Agreement”) that provides for the 2018 Term Loan in the amount of $15.0 million, which replaced the
previous 2017 Term Loan. As of March 27, 2021, $10.6 million was outstanding on the 2018 Term Loan, of which $2.0 million was included
in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term debt. The 2018 Term Loan requires total
repayments (principal plus interest) of $0.2 million per month through December 2025.
Principal payments relating to the 2018 Term Loan will be $2.1 million
in fiscal year 2022, $2.2 million in fiscal year 2023, $2.2 million in fiscal year 2024, $2.3 million in fiscal year 2025 and $1.8 million
in fiscal year 2026.
As of March 27, 2021, $40.0 million was available under the Revolving Credit
Facility, of which $8.9 million was outstanding and included in long-term debt on the Consolidated Balance Sheets.
Under the Credit Agreement, borrowings that may be used for business acquisitions
are limited to $20.0 million per fiscal year, and during a portion of fiscal year 2021 were limited to $5.5 million. During fiscal year
2021, $3.6 million of borrowings was used for business acquisitions. During fiscal year 2020, $13.8 million was used for business acquisitions,
including holdback payments.
The allowable leverage ratio under the Credit Agreement for the first,
second, third and fourth fiscal quarter of fiscal year 2021, and the first quarter of fiscal year 2022 is a maximum multiple of 3.0, 5.0,
5.5, 7.0 and 4.0, respectively, of total debt outstanding compared to EBITDA and non-cash stock-based compensation expense for the preceding
four consecutive fiscal quarters. After the first quarter of fiscal 2022, the allowable leverage ratio is a maximum multiple of 3.0. The
Credit Agreement provides that the trailing twelve-month pro forma EBITDA of an acquired business is included in the allowable leverage
calculation.
The Credit Agreement has certain covenants with which we must comply, including
a fixed charge ratio covenant and a leverage ratio covenant. We were in compliance with all loan covenants and requirements during fiscal
years 2021 and 2020. Our leverage ratio, as defined in the Credit Agreement, was 0.94 at March 27, 2021 compared with 1.53 at March 28,
2020.
Interest on the Revolving Credit Facility continues to accrue, at our election,
at either the variable one-month LIBOR (subject to a 1% floor) or a fixed rate for a designated period at the LIBOR corresponding to such
period, in each case, plus a margin. Interest on outstanding borrowings of the 2018 Term Loan accrues at a fixed rate of 4.15% over the
term of the loan with principal and interest payments made monthly. Unused fees accrue based on the average daily amount of unused credit
available under the Credit Agreement. Interest rate margins and unused fees are determined on a quarterly basis based upon our calculated
leverage ratio, as defined in the Credit Agreement.
On March 27, 2020, the Coronavirus Aid, Relief and Economic Security (“CARES”)
Act was enacted. The CARES Act included a provision that allows the Company to defer the employer portion of social security payroll tax
payments that would have been paid between the enactment date and December 31, 2020, with 50% payable by December 31, 2021 and 50% payable
by December 31, 2022. During fiscal year 2021, the Company deferred $2.0 million of employer social security payroll taxes, of which $1.0
million is recorded in accrued compensation and other liabilities and $1.0 million is recorded in other liabilities on the Consolidated
Balance Sheets.
Cash Flows: The following table is a summary of our Consolidated
Statements of Cash Flows (dollars in thousands):
For
the Fiscal Years Ended
March
27,
March
28,
2021
2020
Cash Provided
by (Used in):
Operating Activities
$
23,639
$
11,561
Investing Activities
$
(10,151)
$
(20,242)
Financing Activities
$
(12,655)
$
8,247
31
Table of Contents
Operating Activities: Net cash provided by operating activities
was $23.6 million during fiscal year 2021 compared to $11.6 million during fiscal year 2020 primarily
due to changes in net working capital (defined as current assets less current liabilities). The significant changes in net working capital
were:
·
Cash: Cash increased by $0.1 million during fiscal year 2021. The increase was primarily due to
the timing of payments towards our long-term debt.
·
Receivables: Accounts receivable increased by a net amount of $3.0 million during fiscal year 2021,
inclusive of $0.4 million of accounts receivable acquired as part of the BioTek acquisition completed during the period. Accounts receivable
increased by a net amount of $3.5 million during fiscal year 2020, including $0.8 million of accounts receivable acquired as part of the
pipettes.com acquisition completed within the period. The year-over-year change reflects the timing of collections. The following table
illustrates our days sales outstanding as of March 27, 2021 and March 28, 2020:
For
the Fiscal Years Ended
March
27,
March
28,
2021
2020
Net Sales, for
the last two fiscal months
$
36,536
$
34,241
Accounts Receivable,
net
$
33,950
$
30,952
Days Sales Outstanding
56
54
·
Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases
with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUs stocked
in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume
discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our
quarter end. Our inventory balance decreased $2.5 million during fiscal year 2021. Our inventory balance decreased $0.1 million during
fiscal year 2020, including $0.1 million of inventory acquired from the pipettes.com acquisition completed within the period. The year-over-year
change is a result of lower distribution sales as a result of lower demand due to COVID-19.
·
Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory
balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced
Service vendors and capital expenditures. Accounts payable increased by $0.3 million during fiscal year 2021. Accounts payable decreased
by $2.6 million during fiscal year 2020. The variance is largely due to the timing of inventory purchases and other payments in the respective
periods.
·
Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities
include, among other things, amounts paid to employees for non-equity performance-based compensation. At the end of any particular period,
the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance
levels, the performance measurement period, and the timing of payments to employees. During fiscal year 2021, accrued compensation and
other liabilities increased by $3.5 million, due primarily to increased accrued incentives and payroll related expense and $1.0 million
of deferred employer portion of social security payroll tax payments as part of the CARES Act. During fiscal year 2020, accrued compensation
and other liabilities increased by $1.5 million, due primarily to the adoption of the new lease accounting standard.
·
Income Taxes Payable: In any given period, net working capital may be affected by the timing and
amount of income tax payments. During fiscal year 2021, income taxes payable increased by $0.3 million while during fiscal year 2020,
income taxes payable decreased by $0.1 million. The year-over-year difference is due to timing of income tax payments.
Investing Activities: During fiscal year 2021, we
invested $6.6 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and
our rental business. During fiscal year 2020, we invested $6.6 million in capital expenditures that was used primarily for
32
Table of Contents
technology infrastructure to drive operational excellence,
fund organic growth opportunities within both operating segments and to purchase new equipment to expand the number and type of assets
available to rent. The purchase of assets from GRS during fiscal year 2020 is included in our capital expenditures above.
During fiscal year 2021, we used $3.6 million for business
acquisitions. During fiscal year 2020, we used $13.0 million for business acquisitions.
During fiscal year 2021, no contingent consideration or other
holdback amounts were paid related to a business acquisition. During fiscal year 2020, we used $0.9 million for holdback payments related
to a business acquisition.
Financing Activities :
During fiscal year 2021, $1.2 million in cash was generated from the issuance of our common stock. In addition,
we repaid $8.8 million of our Revolving Credit Facility, we used $2.0 million for scheduled repayments of our term loan, and used $3.0
million for the “net” award of certain share awards to cover tax-withholding obligations for share award activity in the period
which are shown as a repurchase of shares of our common stock. During fiscal year 2020, we received $11.2 million from our Revolving Credit
Facility and $1.7 million in cash was generated from the issuance of our common stock. We used $1.9 million for scheduled repayments of
our term loan and used $2.8 million for the “net” award of certain share awards to cover tax-withholding obligations for share
award activity in the period which are shown as a repurchase of shares of our common stock.
Recent Events
Effective April 29, 2021, Transcat acquired substantially all of the assets
of Upstate Metrology Inc. (“Upstate Metrology”), a New York based provider of calibration services. This transaction aligned
with a key component of our acquisition strategy of targeting businesses that expand the depth and breadth of the Company’s service
capabilities. The total purchase price paid for the assets of Upstate Metrology was approximately $0.9 million.
OUTLOOK
We are proud of the performance and dedication of the entire Transcat team
in the fourth quarter and throughout fiscal 2021 as we navigated the most challenging operating environment in the history of our company.
We enter fiscal 2022 with a strong balance sheet, what we believe are sustainable Service segment gross margins and an active M&A
pipeline. We are optimistic that our disciplined focus on highly-regulated end markets and our new customer pipeline positions us well
for continued strong organic growth.
For the first quarter of fiscal 2022, we expect Service organic growth
to be similar to what we achieved in the fourth quarter of fiscal 2021. We expect improvement in Service gross margins, but not to the
same degree we experienced in fiscal 2021, largely due to more difficult technician productivity comparisons and the recent anniversary
of our acquisition of pipettes.com which occurred in February 2020. Distribution is expected to achieve double-digit growth in the first
quarter on modestly improving trends and a prior-year comparison that includes low levels of demand due to the onset of the COVID-19 pandemic.
Total operating expenses are expected to be similar to the trailing fourth quarter of fiscal year 2021.
We expect to receive certain federal, state and Canadian tax credits in
future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal year 2022. As such,
we expect our effective tax rate in fiscal year 2022 to be between 20.0% and 22.0%.
The Company anticipates total capital expenditures to be approximately
$7.5 million to $8.5 million in fiscal year 2022, with the majority of the capital expenditures planned for growth-oriented opportunities
within both of its operating segments, and for rental pool assets.